Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $245k initial cash invested.
-5.94%
Cash On Cash
4.82%
Cap Rate
0.84
DSCR
$9,207
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,207
Total Expenses
$10,419
Mortgage P&I
56%
$5,185
Property Taxes
5%
$430
Home Insurance
4%
$385
HOA
0%
$0
Property Management
15%
$1,381
CapEx
4%
$368
Vacancy
0%
$0
Maintenance
4%
$368
Other
25%
$2,302